Unlock all features! Tap here to upgrade
This property looks like a bad Long-Term investment with a projected -9.19% first-year return on $52,500 initial cash invested.
-9.19%
Cash On Cash
5.1%
Cap Rate
0.78
DSCR
$1,904
Rent
-$402
Cashflow
$28,560
Annual
$2,400
Median
$2,354
Avg
25
Samples
Rent insights and distributions
Cash Flow
$1,904 income − $2,306 expenses = $402 out of pocket
Investment Breakdown
|
Purchase Price
$250k
Downpayment
20.0%
Interest Rate
7.3%
Mortgage Duration
30yr.
Cash To Invest
Total
$52,500
Downpayment
20%
$50,000
Closing costs
1%
$2,500
Rehab
0%
$0
Furnishing
0%
$0
Cashflow
Total Income
$1,904
Total Expenses
$2,306
Mortgage P&I
72%
$1,370
Property Taxes
19%
$354
Home Insurance
5%
$88
HOA
0%
$0
Property Management
10%
$190
CapEx
5%
$95
Vacancy
6%
$114
Maintenance
5%
$95
Other
0%
$0